XML 127 R92.htm IDEA: XBRL DOCUMENT v3.25.3
SHARES ISSUED TO NON EMPLOYEE AND EMPLOYEE (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Jun. 01, 2024
Dec. 15, 2022
Oct. 18, 2024
Jul. 31, 2024
Apr. 20, 2024
Oct. 23, 2023
Jun. 30, 2025
Jun. 30, 2024
Sep. 02, 2025
Jan. 03, 2025
Nov. 29, 2024
Aug. 30, 2024
Fair Value of common stock             $ 1,262,680 $ 1,221,346        
Karl Strahl                        
Selling, general and administrative expenses as salary expenses             $ 5,534          
Issuance of restricted common stock               350,000        
Each Tranch value of restricted common stock               350,000        
Number of Shares Granted               350,000        
Service Period of Share Issued             the Company for service period from May 1, 2025 to April 30, 2026, as part of the compensation package in the Director Appointment Agreement that the Company entered into with Karl Strahl on May 1, 2025          
Fair Value of common stock               $ 33,110        
Stock price               $ 0.0946        
Employee and director [Member]                        
Total stock-based compensation             $ 60,219 $ 0        
Recognized weighted-average period             7 months 6 days 0 years        
Share-Based Payment Arrangement, Nonemployee [Member]                        
Total stock-based compensation             $ 581,338 $ 200,666        
Recognized weighted-average period             3 years 9 months 14 days 1 year 5 months 23 days        
AUM Media Inc [Member]                        
Issuance of restricted common stock                     4,656,550  
Issuance of restricted common stock additionally                     9,313,100  
Remaining restricted shares to be issued                     4,656,550  
Issuance of restricted common stock description       The share issuance will occur as follows: 4,656,550 shares of the Company’s restricted Common Stock, being 50% of the 0.75% of the Company’s total shares outstanding                
Fixed monthly discounted fee             $ 6,000          
Fair Value of common stock                     $ 745,048  
Stock price                     $ 0.16  
C-Twelve Pty Ltd                        
Selling, general and administrative expenses as salary expenses             1,671          
Issuance of restricted common stock     1,500,000                  
Each Tranch value of restricted common stock     1,500,000                  
Number of Shares Granted     1,500,000                  
Service Period of Share Issued     the Company’s restricted Common Stock to C-Twelve within thirty (30) business days after the Effective Date                  
Fair Value of common stock     $ 141,900                  
Stock price     $ 0.0946                  
Agreement With Looi Pei See Member                        
Issuance of restricted common stock   1,140,000                    
Number of Shares Granted   1,140,000                    
Restricted Common stock, Par value   $ 0.001                    
Service Period of Share Issued   service period from December 15, 2022, to December 14, 2025                    
Fair Value of common stock   $ 228,000                    
Stock price   $ 0.20                    
Selling, general and administrative expenses as consulting expenses             74,082          
Agreement With Donald R. Fosnacht Member                        
Issuance of restricted common stock           1,000,000            
Number of Shares Granted           1,000,000            
Restricted Common stock, Par value           $ 0.001            
Service Period of Share Issued           The term of the Fosnacht Agreement will remain effective until December 31, 2025, and both parties may renew the agreement, or enter into a new agreement as may be mutually agreed on terms to be separately negotiated            
Fair Value of common stock           $ 134,000            
Stock price           $ 0.134            
Selling, general and administrative expenses as consulting expenses             61,061          
Agreement With Dr.Nam Tran And Dr.Raymond Powell Member                        
Issuance of restricted common stock         3,000,000              
Each Tranch value of restricted common stock         1,000,000              
Number of Shares Granted         1,000,000              
Service Period of Share Issued         The term of the NIE Agreements will remain effective until April 30, 2027, and both parties may renew their respective agreement, or enter into a new agreement as may be mutually agreed on terms to be separately negotiated. Pursuant to the respective addendum to NIE Agreements dated June 29, 2024, each tranche of shares to be issued is compensation for each service period of 12 months beginning from May 1, 2024, May 1, 2025, and May 1, 2026, respectively              
Fair value second transaction, description         The fair value of the second 1,000,000 shares to be issued to Dr. Nam Tran and Dr. Raymond Powell was $95,000 and $100,000, calculated based on stock price of $0.095 and $0.10 per share on July 1, 2025 and August 29,2025 respectively (date of final board approval and grant date), and is being amortized over the vesting period of 12 months beginning from May 1, 2025 respectively              
Fair Value of common stock         $ 360,000              
Stock price         $ 0.36              
Selling, general and administrative expenses as consulting expenses             632,261          
Agreement With Dale Ludwig Member                        
Issuance of restricted common stock 2,000,000                      
Number of Shares Granted 700,000                      
Service Period of Share Issued the Company’s Common Stock to Dale Ludwig over three tranches of 700,000 shares on or before August 31, 2024, 700,000 shares on or before October 31, 2025, and 600,000 shares on or before October 31, 2026. Pursuant to the addendum to the Ludwig Agreement dated June 29, 2024, each tranche of shares to be issued is compensation for each service period beginning 11 months from June 1, 2024 and 12 months from May 1, 2025, and May 1, 2026, respectively                      
Fair value second transaction, description The fair value of the second 700,000 shares was $70,000, calculated based on stock price of $0.10 per share on August 29, 2025 (date of final board approval and grant date) and is being amortized over the vesting period                      
Fair Value of common stock $ 210,000                      
Stock price $ 0.30                      
Selling, general and administrative expenses as consulting expenses             202,836          
Agreement With Eric Bava Member                        
Selling, general and administrative expenses as salary expenses             $ 90,433          
Issuance of restricted common stock               670,000       670,000
Number of Shares Granted         1,000,000             670,000
Service Period of Share Issued             The term of the Bava Employment Agreement will remain effective until September 30, 2027          
Fair value second transaction, description             The fair value of second 670,000 shares was $60,000 pursuant to the addendum date August 29,2025, and $ 44,877 is being accrued for the requisite service period from October 1, 2024, to June 30, 2025. During the year ended June 30,2025          
Fair Value of common stock                       $ 181,235
Stock price                       $ 0.2705
Agreement With Hannah Bruehl, Executive Assistant to C-Suite Executives [Member]                        
Selling, general and administrative expenses as salary expenses             $ 7,653          
Issuance of restricted common stock               50,000 50,000 50,000    
Service Period of Share Issued       the Company for service period from September 3, 2024 to September 2, 2025                
Fair Value of common stock               $ 9,280        
Stock price               $ 0.1856        
Agreement With Jeremy P. Concannon Member                        
Selling, general and administrative expenses as salary expenses             $ 334,160          
Issuance of restricted common stock       4,050,000                
Each Tranch value of restricted common stock       1,350,000                
Number of Shares issue to related party       1,350,000                
Number of Shares Granted       1,350,000                
Service Period of Share Issued       The term of the Concannon Service Agreement will remain effective until September 30, 2027, and both parties may renew the agreement, or enter into a new agreement as may be mutually agreed on terms to be separately negotiated. Pursuant to the addendum to the Concannon Service Agreement dated September 27, 2024, each tranche of shares to be issued as compensation for each service period beginning 12 months from August 1, 2024, and 2025, and for 14 months from August 1, 2026, to September 30, 2027, respectively                
Fair Value of common stock       $ 365,175                
Stock price       $ 0.2705